BNBCalc Short Term Rental Rental Arbitrage Analysis 2301 South MoPac Expressway, Austin, TX

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$30,863

Profit (Cash Flow)

-$1,949

Cash on Cash Return

-44.8%

Annual Revenue

$30,863

AirDNA projects $179/night at 60% occupancy ($39,227). Airbtics projects $130/night at 65% occupancy ($30,863). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $130 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$20,813	$29,918	$42,386	$58,815
Occupancy	57%	62%	77%	85%
Nightly Rate	$95	$124	$141	$178

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private Entrance / Private bathroom - Modern Suite	$25,496	$87	77%	1	1	1	$25	✅	❌	✅	N / Y	⭐️ 5 (596)
Quiet and cozy~ATX skyline view	$20,146	$96	53%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.5 (8)
Cozy 1B1B @ SoLA~5min to DT	$22,602	$83	61%	1	1	2	$140	✅	❌	✅	Y / Y	⭐️ 5 (52)
Stylish~Cozy>1BR@SoLa>DT 5min	$27,473	$86	79%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (91)
State of the Art Unit, 5 min to Downtown Austin	$19,790	$74	63%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
Comfy and stylish~5 star stay	$20,631	$87	59%	1	1	2	$80	✅	❌	✅	Y / Y	⭐️ 5 (15)
West Lake, Kitchen, Private \| The Gem - Portoro	$53,760	$248	58%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (17)
Casita Hideaway near Barton Springs/Zilker Park!	$43,806	$134	85%	1	1	1	$55	❌	❌	✅	N / Y	⭐️ 5 (255)
Comfy& stylish~5-star Location~ pool~ skyline view	$29,937	$124	61%	1	1	2	$80	✅	❌	✅	Y / Y	⭐️ 5 (56)
Zilker Guesthouse	$21,562	$116	49%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (95)
Trendy~1BR in SoLa\|5min to DT	$22,790	$95	56%	1	1	2	$110	✅	❌	✅	Y / Y	⭐️ 5 (61)
Zilker Haus Bungalow, Walk to Zilker	$33,504	$115	71%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (130)
Walk to Barton Springs! Close to Everything, View!	$41,066	$134	82%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (221)
Zilker Bungalow, Pet Friendly	$36,190	$127	72%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (86)
Walk to Zilker! King Bed, Putting Green, Hot Tub!	$59,394	$176	85%	1	1	2	$135	❌	✅	❌	Y / Y	⭐️ 5 (187)
Cactus Bloom Apt 1 mile to Barton Springs	$26,901	$124	57%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (302)
Perfect Home Base To Experience Austin Vibes	$39,846	$191	57%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (19)
Zilker Canopy Bungalow	$41,651	$177	62%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (34)
Quite & private~ suite~king bed ~5min to DT~	$23,971	$99	61%	1	1	1	$95	✅	❌	✅	Y / Y	⭐️ 4.5 (55)
Clean Barton Springs Condo Rental	$29,629	$141	55%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 5 (87)
Cozy Modern Cottage with Quiet Back Yard	$49,379	$138	95%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (200)
Modern~comfortable 1BR apt~Gym~Pool	$23,050	$87	61%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (74)
Modern Loft in the Heart of ATX \| Walk to Zilker	$35,224	$140	66%	1	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (315)
Immaculate Unit, 5 min to Downtown Austin	$17,301	$69	60%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (40)
Zilker Bungalow, PickleBall, 5mins to DT, walkable	$32,508	$121	69%	1	1	2	$89	❌	❌	✅	Y / Y	⭐️ 5 (39)
Cozy Place next door to Barton Springs Pool!	$26,706	$143	46%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (34)
Insta-Ready Apartment in Barton Hills w/ King Bed	$49,975	$151	87%	1	1	1	$72	❌	❌	❌	Y / Y	⭐️ 5 (176)
Cute 1-1, 1 mile from zilker park	$33,159	$100	90%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (128)
Chic Apt. in South Lamar/Near Zilker	$28,275	$132	57%	1	1.5	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (101)
Heart House w views: close to Zilker and DT!	$64,927	$217	81%	1	1	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (90)
Zilker Flat - Zilker/Barton Springs	$40,551	$160	65%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (52)
King Bed + Pool + Free Parking \| Close To Zilker!	$44,060	$127	90%	1	1	1	$60	✅	❌	✅	Y / Y	⭐️ 4.5 (210)
Trendy! 3 miles to Downtown!	$23,825	$100	63%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (149)
Modern Unit, 5 min to Downtown Austin	$19,264	$74	62%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
Spotless Unit, 5 min to Downtown Austin	$19,892	$67	70%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (41)
Convenient Condo Near Zilker & Barton Springs!	$35,437	$108	81%	1	1	1	$170	❌	❌	❌	Y / Y	⭐️ 5 (55)
Modern! Less Than 3 miles to Downtown!	$21,387	$98	57%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (240)
Private, Quiet, Comfy Condo - South Lamar	$20,078	$161	33%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (89)
Barton Hills Furnished Condo	$20,748	$128	43%	1	1	4	$250	✅	❌	❌	N / N	⭐️ 5 (17)

Return Metrics

-44.8% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,949	-$3,898	-$5,847	-$7,796	-$9,745	-$19,490	-$58,472
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$1,949	-$3,898	-$5,847	-$7,796	-$9,745	-$19,490	-$58,472

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-44.8%

Payback Period Days

Return on Investment

-44.8%

2301 S MoPac Expy Austin, Texas, 78746

1 bed • 1 bath • 4 guests

Monthly Rent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$30,863

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $179/night at 60% occupancy.Projected nightly rate is $130/night at 65% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$32,061

Avg annual revenue

65%

Avg occupancy rate

$130

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$30k

$50k

$65k

-$1,949

Profit

Revenue

$30,863

Operating Expenses

$16,012

Operating Income

$14,851

Net Effective Rent

$16,800

Profit (Cash Flow)

-$1,949

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-44.8%

Payback Period Days